Want create site? Find Free WordPress Themes and plugins.
Brought to you by Jaimie Brown, R(S), ABR at Maui Real Estate Advisors, LLC
Request More Info
Schedule a Showing
Share
Print
|
Listing provided by eXp Realty - Land Tenure:
|
The main house is divided into three (3) apartments. The downstairs apartment UNIT A has 830 interior square feet with two bedrooms and one bath and a 168 square foot lanai and rents for $2550 per month plus $260 maintenance fee (MF) to offset property expenses. Lease expires July 31, 2025. UNIT B is a downstairs one bedroom one bath apartment with 654 square feet with a 420 sf lanai and rents for $2,350 SF plus $260 maintenance fee to offset property expenses. Lease is through September 30, 2025. UNIT C is a 624 SF upstairs apartment with a 240 SF lanai and rents for $2350 per month plus $260 maintenance fee to offset property expenses. Leased through October 31, 2025. UNIT D is the free standing one bedroom one bath 500 SF cottage with a 240 SF lanai and rents for $2,350 per month plus $120 maintenance fee. The electric is in the tenant's name. Lease is through November 30, 2025. TOTAL GROSS INCOME BEFORE EXPENSES: $126,000 $2,350 + $260 MF $2,350 +$260 MF $2,550 +$260 MF $2,350 +$120 MF TOTAL RENTS = $9600 PER MONTH or $115,200.00 per year. Plus $900 a month MF = $10,800 per year to offset expenses. EXPENSES: Landscape: $300 a month for two times. $3600 per year ELECTRIC: April 2023 through April 2024. $7644. Rounded off WATER: October 2023 through September 2024. $2550 Rounded off. REFUSE REMOVAL: $408 per year billed every six months. INSURANCE: $1,866.00 per year REAL PROPERTY TAX: Year ending 2023. $5954 MISCELLANEOUS: Pest Control quarterly: $800 Tree trimming 2-4 times a year. $750 TOTAL EXPENSES: $23,572.00 * *If you have a mortgage the lender will require hurricane insurance and quite possibly flood insurance as this property is just two blocks from the ocean. These costs are not factored into this income and expense statement. GROSS INCOME: $126,000 INCLUDING maintenance fees. GROSS EXPENSES $23,572.00 NET INCOME AFTER EXPENSES: $102,428.00 annually or $8535 per month. The Rate of Capitalization is 6.94%. In plain English, if you invested $1,475,000 cash into this property and received $102,428.00 in Net Operating Income (NOI) from the rents, the return on that investment (ROI) is 6.94% which is the "CAP RATE" or "rate of capitalization. If you don't want renters then keep it as a 4 bedroom 3 bath single family dwelling. Remove two of the kitchens and convert to family rooms.
Property Type(s):
Single Family
| Last Updated | 1/12/2025 | Year Built | 1984 |
|---|---|---|---|
| Community | Kihei |
Additional Details
| APPLIANCES | Dishwasher, Dryer, Range, Refrigerator |
|---|---|
| AREA | Kihei |
| LOT | 8799 sq ft |
| PARKING | No Garage |
| STORIES | 2 |
| TAXES | 5953.92 |
| VIEW | Yes |
| VIEW DESCRIPTION | Garden |
| ZONING | Residential |
Location
Contact us about this Property
| / | |
| We respect your online privacy and will never spam you. By submitting this form with your telephone number you are consenting for Jaimie Brown to contact you even if your name is on a Federal or State "Do not call List". | |
Copyright 2025 – Realtors Association of Maui, Inc. All Rights Reserved
This information is believed to be accurate. It has been provided by sources other than the Realtors Assoc. of Maui and should not be relied upon without independent verification. You should conduct your own investigation and consult with appropriate professionals to determine the accuracy of the information provided and to answer any questions concerning the property and structures located thereon. Featured properties may or may not be listed by the office/agent presenting this brochure.
This information is believed to be accurate. It has been provided by sources other than the Realtors Assoc. of Maui and should not be relied upon without independent verification. You should conduct your own investigation and consult with appropriate professionals to determine the accuracy of the information provided and to answer any questions concerning the property and structures located thereon. Featured properties may or may not be listed by the office/agent presenting this brochure.
This IDX solution is (c) Diverse Solutions 2025.
Twitter
Facebook
EmailDid you find apk for android? You can find new Free Android Games and apps.
